Page 505 - Facilities Master Plan 2016
P. 505
Lodi Unified School District Lodi Unified School District
Facilities Master Plan - Total Program Cost Facilities Master Plan - Total Program Cost
Opinion of Probable Cost 19-Apr-16 Opinion of Probable Cost 19-Apr-16
Project Cost Summary (2016$) Project Cost Summary (2016$)
Total Construction Total Project Total Construction Total Project
Campus Cost (2016$) Cost (2016$) Campus Cost (2016$) Cost (2016$)
32 Delta Sierra Middle School $25,422,000 $33,736,000
1 Ansel Adams Elementary School $12,434,000 $16,405,000
33 Lodi Middle School $38,372,000 $50,936,000
2 Beckman Elementary School $23,365,000 $30,941,000
34 Christa McAuliffe Middle School $22,704,000 $30,087,000
3 Lois E. Borchardt Elementary School $11,258,000 $14,894,000
35 Millswood Middle School $11,915,000 $15,722,000
4 Clairmont Elementary School $15,380,000 $20,376,000
36 Morada Middle School $34,204,000 $45,405,000
5 Creekside Elementary School $20,970,000 $27,801,000
37 Bear Creek High School $69,025,000 $91,402,000
6 Davis Elementary School $21,933,000 $29,093,000
38 Lodi High School $127,904,000 $170,112,000
7 Elkhorn School $20,784,000 $27,602,000
39 Ronald McNair High School $13,731,000 $18,096,000
8 Heritage Primary Elementary School $23,179,000 $30,736,000
40 Tokay High School $113,312,000 $150,654,000
9 Houston Elementary School $11,082,000 $14,659,000
41 Henderson Community Day Middle School $18,130,000 $24,087,000
10 Lakewood Elementary School $25,338,000 $33,610,000
42 Liberty High School $3,385,000 $4,454,000
11 Ellerth E. Larson Elementary School $11,259,000 $14,892,000
43 Lincoln Tech / Adult School $11,303,000 $15,033,000
12 Lawrence Elementary School $15,407,000 $20,377,000
44 Plaza Robles High School $5,959,000 $7,880,000
13 Live Oak Elementary School $18,881,000 $25,064,000
45 Turner Academy at Tokay Colony $6,580,000 $8,716,000
14 Lockeford Elementary School $15,858,000 $21,027,000
46 Joe Serna Charter School $13,194,000 $17,493,000
15 Julia Morgan Elementary School $17,465,000 $23,113,000
47 District Office $3,024,000 $4,022,000
16 George Lincoln Mosher Elementary School $7,345,000 $9,687,000
48 Maintenance & Operations Facility $16,915,000 $22,497,000
17 John Muir Elementary School $20,933,000 $27,717,000
49 Manlio Silva Growth K-8 $57,015,000 $75,830,000
18 Clyde W. Needham Elementary School $18,494,000 $24,329,000
19 Leroy Nichols Elementary School $19,029,000 $25,220,000
Total Construction/Project Cost (2016$) $1,111,621,000 $1,474,159,000
20 Oakwood Elementary School $19,129,000 $25,328,000
21 Parklane Elementary School $15,379,000 $20,311,000
The following items are excluded from this budget:
22 Podesta Ranch Elementary School $10,829,000 $14,341,000 Utility hook-up fees & City connection fees.
23 Erma B. Reese Elementary School $23,906,000 $31,722,000 Offsite work and traffic signals.
Land acquisition costs.
24 Manlio Silva Elementary School $8,900,000 $11,761,000 Escalation (Costs are in 2016$ calculated to the end of the year).
25 Sutherland Elementary School $12,778,000 $16,891,000
26 Victor Elementary School $9,823,000 $13,023,000
27 Vinewood Elementary School $25,806,000 $34,238,000
28 Wagner Holt Elementary School $14,693,000 $19,431,000
29 George Washington Elementary School $15,604,000 $20,649,000
30 Westwood Elementary School $16,860,000 $22,321,000
31 Woodbridge Elementary School $15,426,000 $20,438,000
Prepared by: LPA, Inc. / Cumming Prepared by: LPA, Inc. / Cumming
6.2 APPENDIX Facilities Master Plan 476
DETAILED COST ESTIMATE Lodi Unified School District
